7/27/2021  10:10:00 PM Chg. +2.82 Volume Bid12:00:00 AM Ask7/27/2021 Market Capitalization Dividend Y. P/E Ratio
118.70USD +2.43% 1.72 mill.
Turnover: 142.76 mill.
114.00Bid Size: 500 120.00Ask Size: 200 23 bill.USD 3.47% 16.74

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  19,730   20,721   21,650   25,317   27,969
Intangible Assets
  842   867   849   2,393   2,339
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  772   779   811   759   716
Accounts Receivable
  1,522   1,758   1,789   1,642   1,665
Cash and Cash Equivalents
  92   66   71   93   514
Current Assets
  2,762   3,081   3,260   3,086   3,498
Total Assets
  32,041   33,767   36,288   41,882   45,496

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  1,079   1,171   1,329   1,076   1,029
Long-term debt
  98   47   89   86   60
Liabilities to Banks
  841   937   937   1,192   376
Provisions
  4,198   1,949   1,975   2,315   2,822
Liabilities
  22,542   23,777   25,571   30,046   32,907
Share Capital
  -   -   -   -   -
Total Equity
  9,011   9,512   10,237   11,672   12,425
Minority Interests
  488   478   480   164   164
Total liabilities equity
  32,041   33,767   36,288   41,882   45,496

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  10,630   12,607   14,212   12,669   12,177
Depreciation (total)
  976   1,030   1,124   1,263   1,443
Operating Result
  1,445   1,646   1,594   1,707   1,986
Interest Income
  -452   -524   -547   -624   -682
Income Before Taxes
  1,105   1,287   1,216   1,324   1,538
Income Taxes
  271   175   98   152   167
Minority Interests Profit
  34   22   2   -3   -3
Net Income
  868   1,134   1,120   1,169   1,368

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  4.8400   6.3200   6.1800   6.3200   7.0900
Dividend per Share
  3.0600   3.3600   3.6000   3.8500   4.1200

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,084   2,117   2,680   2,649   3,697
Cash Flow from Investing Activities
  -3,388   -2,564   -3,347   -5,732   -4,070
Cash Flow from Financing
  1,359   421   654   3,100   796
Decrease / Increase in Cash
  55   -26   -13   17   423
Employees
  10,000   10,200   10,600   10,700   10,600